[IFCAMSC] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[IFCAMSC] IFCA MSC BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 25.45%
YoY- 114.44%
Quarter Report
Latest QR
Upcoming QR
IFCAMSC's Result
IFCAMSC's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 15,262 12,928 9,783 12,933 11,612 10,420 10,950 24.75%
PBT 1,950 810 -796 295 783 1,251 1,337 28.57%
Tax -251 -18 -18 -61 -143 16 -256 -1.30%
NP 1,699 792 -814 234 640 1,267 1,081 35.14%
-
NP to SH 1,565 578 -506 488 389 1,613 992 35.48%
-
Tax Rate 12.87% 2.22% - 20.68% 18.26% -1.28% 19.15% -
Total Cost 13,563 12,136 10,597 12,699 10,972 9,153 9,869 23.58%
-
Net Worth 49,185 44,461 46,000 48,799 43,222 40,324 0 -
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 49,185 44,461 46,000 48,799 43,222 40,324 0 -
NOSH 447,142 444,615 460,000 443,636 432,222 403,249 413,333 5.37%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 11.13% 6.13% -8.32% 1.81% 5.51% 12.16% 9.87% -
ROE 3.18% 1.30% -1.10% 1.00% 0.90% 4.00% 0.00% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 3.41 2.91 2.13 2.92 2.69 2.58 2.65 18.28%
EPS 0.35 0.13 -0.11 0.11 0.09 0.40 0.23 32.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.10 0.10 0.11 0.10 0.10 0.00 -
Adjusted Per Share Value based on latest NOSH - 443,636
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 2.50 2.12 1.60 2.12 1.90 1.71 1.79 24.92%
EPS 0.26 0.09 -0.08 0.08 0.06 0.26 0.16 38.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0805 0.0728 0.0753 0.0799 0.0707 0.066 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.075 0.08 0.08 0.10 0.10 0.10 0.11 -
P/RPS 2.20 2.75 3.76 3.43 3.72 3.87 4.15 -34.47%
P/EPS 21.43 61.54 -72.73 90.91 111.11 25.00 45.83 -39.72%
EY 4.67 1.63 -1.38 1.10 0.90 4.00 2.18 66.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.80 0.80 0.91 1.00 1.00 0.00 -
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/11/13 22/08/13 23/05/13 26/02/13 23/11/12 23/08/12 25/05/12 -
Price 0.08 0.08 0.09 0.08 0.10 0.09 0.09 -
P/RPS 2.34 2.75 4.23 2.74 3.72 3.48 3.40 -22.03%
P/EPS 22.86 61.54 -81.82 72.73 111.11 22.50 37.50 -28.08%
EY 4.38 1.63 -1.22 1.38 0.90 4.44 2.67 39.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.80 0.90 0.73 1.00 0.90 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment